13.47
Revenue₩B
33.51
34.59
36.78
37.96
40.42
42.35
44.75
46.77
49.24
52.78
14.56
5.48%
5.10%
30
27.13
Revenue growth%
17.89
19.33
20.22
17.37
16.44
18.28
15.44
16.64
15.39
16.21
10.74
16.21
17.01
59
12.19
Gross margin%
15.01
16.75
14.71
13.11
13.65
13.75
10.98
8.99
11.47
12.82
26.93
11.47
13.38
9
5.27
Operating margin%
7.56
5.08
7.64
4.96
3.68
0.72
2.71
2.52
0.55
2.06
8.00
2.06
3.20
38
16.40
Net margin%
18.49
20.06
21.70
20.22
19.37
17.19
16.49
14.77
14.64
15.66
10.15
15.66
17.84
47
27.41
P/E ratio (avg)x
32.71
30.93
31.73
34.39
37.76
37.74
42.63
41.28
45.72
41.60
12.93
41.60
37.75
34
17.73
EV/EBITx
16.09
16.57
19.24
22.66
22.97
26.78
25.97
29.87
34.32
33.40
37.76
29.87
24.47
27
27.99
FCF yield (avg)%
2.97
1.09
0.40
0.49
3.08
4.42
4.95
2.99
1.03
2.17
21.66
2.99
2.57
50
24.78
FCF margin%
25.74
24.10
25.35
26.44
25.83
22.91
22.08
23.58
22.00
23.85
5.32
22.91
23.97
60
1.632
FCF / Net incomex
1.082
1.116
1.092
1.294
1.388
1.405
1.683
1.900
2.024
2.111
0.521
1.900
1.397
46
27.86
ROIC%
14.04
12.71
15.41
14.49
11.90
11.29
13.39
13.08
15.16
16.97
18.97
13.39
13.72
95
6.76
Return on equity%
10.21
11.99
11.77
10.81
10.39
9.85
12.38
15.17
15.08
16.64
10.94
15.08
11.88
31
24.49
Return on assets%
14.32
15.89
17.74
14.91
15.59
18.32
21.17
23.10
24.20
25.00
28.41
23.10
18.03
45
481.58
EPS₩
398.37
348.47
335.08
343.04
348.11
323.55
301.85
320.20
276.46
259.25
497.71
(5.72%)
(4.53%)
—
3.93
EPS growth%
33.75
33.15
35.36
32.83
30.33
31.47
29.64
26.85
29.76
28.31
24.54
29.64
30.90
16
309.58
Bookvalue per sh₩
719.83
807.53
768.34
787.49
816.25
764.34
828.62
812.25
882.25
932.89
549.42
2.71%
3.89%
—
475.80
FCF per share₩
108.00
107.86
102.70
111.27
117.32
109.01
119.62
134.60
125.26
135.01
565.60
2.85%
2.57%
—
344.38
Dividend per sh₩
703.52
733.77
789.72
926.25
925.91
1,059
1,259
1,231
1,409
1,441
632.69
9.25%
9.09%
—
14.49
Div yield (avg)%
26.97
29.04
28.59
31.47
33.68
31.15
30.31
30.97
31.20
33.78
8.62
31.15
31.06
41
5.05
Payout ratio%
13.99
14.94
15.12
15.58
17.66
19.56
17.56
20.39
20.25
18.24
13.83
19.56
17.61
81
59.85
Shares (diluted)M
48.95
48.99
50.39
44.62
40.18
36.31
33.06
35.29
29.97
32.16
60.32
(4.35%)
(4.27%)
38
29.02
Buyback yield%
36.38
34.14
34.08
32.45
33.78
31.92
30.63
28.53
27.61
28.80
20.73
28.80
32.18
54
0.474
D/E ratiox
1.561
1.779
1.778
2.018
2.128
2.438
2.698
2.782
2.835
2.620
0.530
2.698
2.283
76
25.27
Enterprise value₩B
11.67
13.23
15.65
18.60
18.77
18.62
19.27
19.66
19.10
19.30
43.06
0.55%
5.57%
84
43.98
LT debt₩B
15.20
16.25
18.18
17.52
19.07
20.52
20.39
19.97
20.94
22.25
10.78
3.13%
3.81%
28
Revenue
₩52.78B
5.10%
1.00×
Cost of revenue
₩32.67B
5.08%
1.00×
Operating expenses
₩12.83B
5.43%
1.03×